1 Exhibit 1 General Motors Company and Subsidiaries Supplemental
Total Page:16
File Type:pdf, Size:1020Kb
Exhibit 1 General Motors Company and Subsidiaries Supplemental Material (Unaudited) The accompanying tables and charts for securities analysts include earnings (loss) before interest and taxes (EBIT), adjusted EBIT and free cash flow which are not prepared in accordance with Accounting Principles Generally Accepted in the United States of America (U.S. GAAP) and have not been audited or reviewed by GM’s independent auditors. EBIT, adjusted EBIT and free cash flow are considered non-GAAP financial measures. Management believes these non-GAAP financial measures provide meaningful supplemental information regarding GM’s operating results because they exclude amounts that management does not consider part of operating results when assessing and measuring the operational and financial performance of the organization. Management believes these measures allow it to readily view operating trends, perform analytical comparisons, benchmark performance among geographic regions and assess whether GM’s plan to return to profitability is on target. Accordingly, GM believes these non-GAAP financial measures are useful in allowing for greater transparency of GM’s core operations and they are therefore used by management in its financial and operational decision-making. While management believes that these non-GAAP financial measures provide useful information, they are not operating measures under U.S. GAAP and there are limitations associated with their use. GM’s calculation of these non-GAAP financial measures may not be completely comparable to similarly titled measures of other companies due to potential differences between companies in the method of calculation. As a result, the use of these non-GAAP financial measures has limitations and should not be considered in isolation from, or as a substitute for, other measures such as Net income (loss) or Net income (loss) attributable to common stockholders. Due to these limitations, these non-GAAP financial measures are used as a supplement to U.S. GAAP measures. The following table summarizes the reconciliation of EBIT to its most comparable U.S. GAAP measure (dollars in millions): Successor Three Months Three Months July 10, 2009 Ended Ended Through March 31, 2010 December 31, 2009 September 30, 2009 Operating segments GMNA(a) ................................................................................................ $ 1,218 $ (3,443) $ (1,377) GMIO(a) ................................................................................................ 1,194 738 460 GME(a) ................................................................................................ (506) (814) 9 Total operating segments ................................................................................................ 1,906 (3,519) (908) Corporate and eliminations ................................................................................................ (82) (527) 167 EBIT ................................................................................................................................ 1,824 (4,046) (741) Interest income ................................................................................................ 90 75 109 Interest expense ................................................................................................ 337 329 365 Income tax expense (benefit) ................................................................ 509 (861) (139) Net income (loss) attributable to stockholders ................................................................ $ 1,068 $ (3,439) $ (858) __________ (a) Interest and income taxes are recorded centrally in Corporate; therefore, there are no reconciling items for GM’s operating segments between EBIT and Net income (loss) attributable to stockholders. 1 General Motors Company and Subsidiaries Supplemental Material (Unaudited) The following tables summarize the reconciliation of adjusted EBIT to EBIT and free cash flow to Net cash provided by (used in) operating activities (dollars in millions): Successor Three Months Three Months July 10, 2009 Ended Ended Through March 31, 2010 December 31, 2009 September 30, 2009 Adjusted EBIT ..................................................................................... $ 1,701 $ (954) $ (631) Adjustments ......................................................................................... 123 (3,092) (110) EBIT ................................................................................................................................$ 1,824 $ (4,046) $ (741) Free Cash Flow .................................................................................... $ 991 $ (2,919) $ 1,976 Capital expenditures ............................................................................. 755 1,033 881 Net cash provided by (used in) operating activities ........................... $ 1,746 $ (1,886) $ 2,857 In the three months ended March 31, 2010 Adjustments included the following: o Gain of $123 million as a result of the sale of Saab to Spyker Cars NV. In the three months ended December 31, 2009 Adjustments included the following: o Settlement loss of $2.6 billion related to the termination of GM’s UAW hourly retiree medical plan and Mitigation Plan, under which GM agreed that an independent VEBA would be formed to pay certain healthcare costs of UAW hourly retirees and their beneficiaries; o Impairment charge of $270 million related to GM’s investment in GMAC common stock; o Charges of $150 million related to the settlement of existing Delphi obligations upon consummation of the Delphi Master Disposition Agreement and GM’s agreement to fund the wind-down costs of certain Delphi facilities; and o Loss on extinguishment of debt of $101 million related to the repayment of secured long-term debt of $400 million (in connection with the purchase of the remaining noncontrolling interest in CAMI Automotive, Inc.). In the period July 10, 2009 through September 30, 2009 Adjustments included the following: o Charges of $110 million to record reserves against advances to Delphi. 2 General Motors Company and Subsidiaries Supplemental Material (Unaudited) Successor Predecessor Three Months Three Months Ended Ended March 31, 2010 March 31, 2009 Worldwide Production Volume (units in thousands)(a) GMNA – Cars ................................................................................................................................. 244 116 GMNA – Trucks.............................................................................................................................. 424 255 Total GMNA ................................................................................................................................... 668 371 GME ............................................................................................................................................... 357 267 GMIO (b)(c) .................................................................................................................................... 1,060 692 Total Worldwide ............................................................................................................................ 2,085 1,330 __________ (a) Production volume represents the number of vehicles manufactured by GM’s and Old GM’s assembly facilities and also includes vehicles produced by certain joint ventures. (b) Includes Shanghai General Motors Co., Ltd. (SGM), SAIC-GM Wuling Automobile Co., Ltd. (SGMW), FAW-GM Light Duty Commercial Vehicle Co., Ltd. (FAW-GM) and SAIC GM Investment Ltd. (HKJV) joint venture production. (c) Ownership of 34% in SGMW and 50% in FAW-GM, under the joint venture agreements, allows for significant rights as a member as well as the contractual right to report SGMW and FAW-GM production volume in China. These entities are not consolidated for financial reporting purposes. Income and losses related to these entities are recorded in Equity income, net of tax. 3 General Motors Company and Subsidiaries Supplemental Material (Unaudited) Successor Predecessor Three Months Three Months Ended Ended March 31, 2010 March 31, 2009 Vehicle Unit Deliveries (units in thousands)(a)(b)(c) United States Chevrolet – Cars .......................................................................................................................... 156 93 Chevrolet – Trucks ....................................................................................................................... 182 154 Cadillac ....................................................................................................................................... 29 24 Buick ........................................................................................................................................... 32 21 GMC ........................................................................................................................................... 69 54 Other ........................................................................................................................................... 8 67 Total United States ..................................................................................................................... 477 413 Canada, Mexico and Other ........................................................................................................... 86 88 Total GMNA(d) .......................................................................................................................... 563 501 GME Opel/Vauxhall .............................................................................................................................